Company Valuation: Taseko Mines

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 738.3 567.1 538.3 852.7 2,801 3,307 - -
Change - -23.19% -5.07% 58.39% 228.44% 18.08% - -
Enterprise Value (EV) 1 1,033 1,033 1,080 1,477 3,360 3,737 3,278 2,760
Change - -0.05% 4.55% 36.8% 127.44% 11.22% -12.26% -15.83%
P/E 20x -22x 6.41x -56x -86.3x 22.2x 11.6x 10.4x
PBR - - - - - - - -
PEG - 0x -0x 0x -1.1x -0x 0.1x 0.9x
Capitalization / Revenue 1.7x 1.45x 1.03x 1.4x 4.16x 2.91x 2.29x 2.24x
EV / Revenue 2.38x 2.64x 2.06x 2.43x 4.99x 3.29x 2.27x 1.87x
EV / EBITDA 5.15x 9.47x 5.68x 6.59x 14.6x 6.9x 4.12x 3.37x
EV / EBIT 7.29x 27.3x 8.35x 10.3x 30.3x 9.09x 4.76x 3.72x
EV / FCF 25.1x -10.3x -49.1x -17.2x -16.1x 15x 7.17x 4.36x
FCF Yield 3.98% -9.75% -2.04% -5.81% -6.21% 6.65% 13.9% 22.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.13 -0.09 0.29 -0.05 -0.09 0.4067 0.78 0.87
Distribution rate - - - - - - - -
Net sales 1 433.3 391.6 525 608.1 672.9 1,135 1,443 1,474
EBITDA 1 200.7 109 190.1 224 230.4 541.2 795.1 818.3
EBIT 1 141.8 37.83 129.3 143.4 110.9 411.1 688.6 741.1
Net income 1 36.47 -25.97 82.73 -13.44 -30.08 145.5 364.6 372.8
Net Debt 1 295 465.7 541.4 624.5 559 429.8 -28.38 -547.3
Reference price 2 2.600 1.980 1.860 2.800 7.770 9.040 9.040 9.040
Nbr of stocks (in thousands) 283,956 286,402 289,434 304,523 360,426 365,795 - -
Announcement Date 2/22/22 2/24/23 3/8/24 2/20/25 2/18/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.23x3.29x6.9x - 2.33B
22.15x8.58x13.27x2.5% 141B
23.89x3.23x7.79x0.98% 88.58B
11.65x1.47x5.56x2.93% 53.95B
46.04x - - 0.31% 32.03B
37.78x5.21x20.12x0.62% 25.56B
27.26x - - 1.95% 19.58B
7.55x0.26x8.03x5.8% 19.12B
12.56x1.41x6.18x2.73% 15.58B
Average 23.46x 3.35x 9.69x 2.23% 44.14B
Weighted average by Cap. 23.22x 5.03x 10.52x 2.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. TKO Stock
  4. Valuation Taseko Mines